Income Breakdown
| TV Revenue | $50K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $102K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $47K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$53K |
$252K |
$-199K |
$-3.2M |
| Oct 2027 |
$16K |
$267K |
$-250K |
$-3.0M |
| Sep 2027 |
$17K |
$256K |
$-239K |
$-2.7M |
| Aug 2027 |
$16K |
$300K |
$-283K |
$-2.5M |
| Jul 2027 |
$16K |
$251K |
$-235K |
$-2.2M |
| Jun 2027 |
$9K |
$251K |
$-242K |
$-2.0M |
| May 2027 |
$8K |
$286K |
$-278K |
$-1.7M |
| Apr 2027 |
$7K |
$247K |
$-240K |
$-1.4M |
| Mar 2027 |
$5K |
$231K |
$-227K |
$-1.2M |
| Feb 2027 |
$17K |
$229K |
$-212K |
$-974K |
| Jan 2027 |
$2K |
$260K |
$-258K |
$-762K |
| Dec 2026 |
$24K |
$208K |
$-184K |
$-504K |